Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.66% first-year return on $54,117 initial cash invested.
-3.66%
Cash On Cash
6.06%
Cap Rate
0.96
DSCR
$2,137
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $2,302 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,117
Downpayment
20%
$51,540
Closing costs
1%
$2,577
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,137
Total Expenses
$2,302
Mortgage P&I
64%
$1,360
Property Taxes
14%
$295
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0